{"schema_version":"1.0.0","generated_at":"2026-08-21T21:17:47Z","period":{"fiscal_year":2025,"period_code":"2512","as_of":"2025-12-31"},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"Součet syntetických účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky; bez samostatných příspěvkových organizací.","population":"Počet obyvatel k 1. 7. 2025 podle ČSÚ DataStat, ukazatel 9379W, pohlaví celkem."},"entity":{"entity_id":"CZ:00243582","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00243582","name":"Městys Vysoký Chlumec","short_name":"Vysoký Chlumec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":541591},"amounts":{"revenue_approved":58280000,"revenue_adjusted":61160571.95,"revenue_actual":50903178.32,"expense_approved":57260000,"expense_adjusted":60140571.95,"expense_actual":36018155.75,"tax_revenue":22316744.26,"nontax_revenue":4728071.31,"capital_revenue":20569896,"transfer_revenue":3288466.75,"current_expense":22707661.11,"capital_expense":13310494.64,"budget_balance":14885022.57,"cash_current":40340122.81,"cash_previous":26475081.84},"ratios":{"revenue_execution":0.83228748,"expense_execution":0.59889945,"balance_to_revenue":0.29241833,"cash_to_expense":1.11999412,"cash_yoy":0.52370153,"capital_expense_share":0.36954959,"transfer_revenue_share":0.06460239},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00243582/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00243582"},"seo":{"slug":"vysoky-chlumec","path":"/cz/municipalities/vysoky-chlumec/"},"population":{"value":799,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":58280000,"expenditure_czk":57260000,"financing_czk":-1020000,"balance_czk":1020000},{"stage":"revised","revenue_czk":61160571.95,"expenditure_czk":60140571.95,"financing_czk":-1020000,"balance_czk":1020000},{"stage":"actual","revenue_czk":50903178.32,"expenditure_czk":36018155.75,"financing_czk":-14885022.57,"balance_czk":14885022.57}],"budget_stage_lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.public_entity_budget_headlines"},"budget_breakdown":{"fiscal_year":2025,"fiscal_period":"2025-12","currency_code":"CZK","codebook_path":"/data/municipal-budget-codebook.v1.json","stages":{"enacted":{"economic_expenditure":[["6121",24830000],["5171",9916000],["5169",4963065],["5365",4027000],["5011",2440000],["5023",1400000],["5331",1320000],["6130",1200000],["6122",1150000],["5031",900000],["5139",740035],["5154",558000],["5159",550000],["5021",529500],["5137",443000],["5032",365500],["5362",255000],["5138",241000],["5329",205000],["5141",200000],["5156",170000],["5222",140000],["5162",132000],["5168",100000],["5163",95000],["5151",71500],["5175",62000],["5041",50000],["5194",48000],["5164",30000],["5167",30000],["5173",22000],["5223",20000],["5038",15300],["5132",13500],["5321",12100],["5136",7000],["5161",5000],["5131",2500],["5363",1000]],"economic_expenditure_total_czk":57260000,"economic_financing":[["8124",-1020000]],"economic_financing_total_czk":-1020000,"economic_revenue":[["3111",31266000],["1211",6700000],["1121",4000000],["1122",4000000],["3112",2500000],["1111",2300000],["2111",2021500],["1511",1300000],["2132",839500],["1345",700000],["1113",560000],["4212",450000],["2141",300000],["2329",300000],["4112",290000],["2112",202000],["1356",160000],["1112",150000],["1386",80000],["2131",50000],["1381",40000],["1387",37000],["1361",16000],["2119",10000],["1334",4000],["1342",2000],["1343",2000]],"economic_revenue_total_czk":58280000,"purpose_expenditure":[["3639",13036500],["6171",5749000],["3412",4686500],["2212",4631000],["6399",4250000],["3745",3997035],["3117",3168000],["3421",2002500],["2219",2000000],["2310",1854000],["6112",1745000],["3722",1516000],["2321",1420000],["5512",1240000],["3612",950000],["3723",860000],["2411",773000],["3399",630565],["3312",600000],["3631",460000],["2141",333000],["4311",265800],["2292",150000],["2341",150000],["3329",150000],["1031",120000],["3313",110000],["6320",75000],["1032",70000],["6409",45000],["5213",40000],["1070",35000],["3900",35000],["3721",30000],["3341",20000],["6310",20000],["3314",13000],["3632",12100],["3635",10000],["1036",7000]],"purpose_expenditure_total_czk":57260000},"revised":{"economic_expenditure":[["6121",21984476.38],["5171",7114627.55],["5169",6508146.57],["5011",2605000],["5365",2436400],["6122",1892419],["6130",1835200],["5362",1761600],["6451",1520000],["5023",1480000],["5331",1320000],["5139",1203407.87],["5336",1189045.93],["5031",943465],["5154",884675.38],["6351",815873.92],["5137",651157.8],["5021",574081],["5032",451500],["5141",376157.8],["5329",310273.09],["5138",257101.77],["5222",254092],["5163",195000],["5156",188000],["5162",156257.5],["5168",146500],["5649",144904.62],["5651",133000],["5175",117588.4],["6119",100000],["5194",90153.37],["5151",88000],["5178",70000],["5041",52805],["5173",38900],["6349",35574],["5492",35000],["5167",33500],["5164",30000],["5038",21400],["5223",20000],["5155",18000],["5132",17431],["5229",16500],["5321",12100],["5161",5520],["5131",2500],["5136",2237],["5363",1000]],"economic_expenditure_total_czk":60140571.95,"economic_financing":[["8124",-1020000]],"economic_financing_total_czk":-1020000,"economic_revenue":[["3111",31266000],["1211",6700000],["1121",4000000],["1122",4000000],["3112",2500000],["1111",2300000],["2111",2021500],["4216",1715873.92],["1511",1300000],["4116",1206002.93],["2132",839500],["1345",700000],["1113",560000],["4112",316800],["2141",300000],["2329",300000],["2112",202000],["4121",170000],["4122",164222],["1356",160000],["1112",150000],["1386",80000],["2131",50000],["4111",47673.1],["1381",40000],["1387",37000],["1361",16000],["2119",10000],["1334",4000],["1342",2000],["1343",2000]],"economic_revenue_total_czk":61160571.95,"purpose_expenditure":[["3639",10529900],["3117",7079519.85],["6171",4902831.13],["2310",4432306],["2212",4231000],["3745",4197035],["6399",4150000],["3412",2294194],["3421",2006500],["2219",1938097],["6112",1850000],["5512",1694360.1],["2321",1664334],["3722",1368777.91],["3612",1010000],["3723",835095.38],["2411",833000],["3312",700000],["3399",647065],["1031",607000],["3631",550000],["4311",366466],["2141",341323.77],["1032",301957],["3725",284126.71],["2341",211903],["6320",175000],["3326",164082],["2292",150000],["3313",110000],["1036",107000],["6114",47673.1],["6409",46625],["1070",45000],["3419",45000],["5213",40000],["3721",38000],["3635",36800],["3900",28500],["3341",20000],["6310",20000],["4354",15000],["3314",13000],["3632",12100]],"purpose_expenditure_total_czk":60140571.95},"actual":{"economic_expenditure":[["6121",9411646.22],["5169",5528300.62],["5171",2610538.84],["5011",2252260],["6130",1835200],["5362",1746864],["5023",1349169.98],["5331",1320000],["5336",1189045.93],["6122",1115219],["5365",1027260],["5031",830816.4],["6351",815873.92],["5139",756183.1],["5154",682161.67],["5021",505239.02],["5141",376157.8],["5032",372735],["5137",279847],["5222",234092],["5138",231714.77],["5329",182767.68],["5163",165292.47],["5162",146900.92],["5168",145441.1],["5651",132616],["5175",116708.2],["5156",113071.75],["6119",96981.5],["5194",66435.48],["5178",50166.6],["5041",44959.88],["5151",42214],["6349",35574],["5492",35000],["5173",31520.5],["5164",26788.8],["5223",20000],["5155",17824],["5132",17431],["5167",16940],["5229",16500],["5321",12100],["5038",10225],["5161",2161],["5136",1677],["5131",533.6]],"economic_expenditure_total_czk":36018155.75,"economic_financing":[["8115",-13865040.97],["8124",-1397357.8],["8123",377357.8],["8901",18.4]],"economic_financing_total_czk":-14885022.57,"economic_revenue":[["3111",14349166],["1211",9096565.04],["3112",6220730],["1121",4870797.01],["1111",3422902.56],["2111",2985858.1],["1511",1760192.1],["4216",1265873.92],["4116",1206002.93],["1122",1017660],["2132",718402],["1345",668633],["1113",643774.19],["1112",317483.71],["4112",316800],["1356",232495.29],["2329",221324],["2141",218466.21],["2212",211261],["2112",181996],["1386",177459.53],["4121",170000],["4122",164222],["4213",118775],["2131",72935],["1387",69550.26],["2322",47476],["4111",46792.9],["2321",37000],["1361",30550],["2119",23353],["2310",10000],["1334",3869.38],["1342",1680],["1343",1680],["1381",1411.79],["1335",40.4]],"economic_revenue_total_czk":50903178.32,"purpose_expenditure":[["3639",9132222.58],["3117",4386637.49],["2310",3550235.58],["6399",2755924],["6171",2333208.92],["6112",1689411.19],["2212",1373967.23],["2321",1324356.01],["3722",1218811.44],["5512",1077823.41],["3612",908889.5],["2411",668110.22],["3312",660773],["3399",634673.09],["3723",611829.69],["3631",478323.11],["3745",431341.66],["1031",422644.72],["2141",326104.94],["4311",289920.75],["1032",280456.34],["2219",234700],["2341",211903],["3326",164082],["6320",151199],["3725",139222.09],["1036",87621.18],["3313",68339.66],["6114",46792.9],["6409",46625],["3419",45000],["3412",41693.99],["3721",36377.1],["3900",28500],["2292",27994.59],["3635",27506],["1070",27468],["3341",18621.9],["4354",15000],["6310",14093.47],["3314",12932],["3632",12100],["3421",4719]],"purpose_expenditure_total_czk":36018155.75}},"lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.municipal_budget_line_facts","consolidation_rule":"Internal-transfer rows are excluded; financing summary rows are excluded."}}}}